<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><div class="overflow-x-auto"><table class="table table-zebra table-md w-full"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£18,372</td><td>£18,648</td><td>£19,114</td><td>£19,592</td><td>£20,179</td><td>£95,904</td></tr><tr><td>Total Expenses</td><td>£23,167</td><td>£23,206</td><td>£23,263</td><td>£23,322</td><td>£23,391</td><td>£116,348</td></tr><tr><td>Profit Before Tax</td><td>£-4,795</td><td>£-4,558</td><td>£-4,149</td><td>£-3,730</td><td>£-3,212</td><td>£-20,444</td></tr><tr><td>Profit After Tax      </td><td>£-4,795</td><td>£-4,558</td><td>£-4,149</td><td>£-3,730</td><td>£-3,212</td><td>£-20,444</td></tr><tr><td>Change In Property Value</td><td>£5,250</td><td>£5,303</td><td>£16,067</td><td>£22,065</td><td>£25,816</td><td>£74,500</td></tr><tr><td>Net Return</td><td>£455</td><td>£744</td><td>£11,917</td><td>£18,335</td><td>£22,604</td><td>£54,056</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-12%</td></tr><tr><td>Total Net Return (%)</td><td>0%</td><td>0%</td><td>7%</td><td>11%</td><td>13%</td><td>31%</td></tr></tbody></table></div></div></template></turbo-stream>